[ALLIANZ] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[ALLIANZ] ALLIANZ MALAYSIA BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 75.52%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
ALLIANZ's Result
ALLIANZ's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,511,251 1,327,840 1,238,193 1,014,406 897,083 591,493 502,544 20.12%
PBT 160,926 127,758 79,356 54,444 40,113 26,605 21,834 39.46%
Tax -50,499 -42,243 -26,577 -18,911 -13,257 -7,505 -8,432 34.72%
NP 110,427 85,515 52,779 35,533 26,856 19,100 13,402 42.07%
-
NP to SH 110,427 85,515 52,779 35,533 26,856 19,100 13,402 42.07%
-
Tax Rate 31.38% 33.06% 33.49% 34.73% 33.05% 28.21% 38.62% -
Total Cost 1,400,824 1,242,325 1,185,414 978,873 870,227 572,393 489,142 19.14%
-
Net Worth 1,744,737 1,231,056 563,181 430,889 344,741 342,938 325,828 32.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,744,737 1,231,056 563,181 430,889 344,741 342,938 325,828 32.23%
NOSH 156,478 153,882 153,874 153,889 153,902 153,784 153,692 0.29%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.31% 6.44% 4.26% 3.50% 2.99% 3.23% 2.67% -
ROE 6.33% 6.95% 9.37% 8.25% 7.79% 5.57% 4.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 965.79 862.89 804.68 659.18 582.89 384.63 326.98 19.76%
EPS 70.57 55.58 34.30 23.09 17.45 12.42 8.72 41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.15 8.00 3.66 2.80 2.24 2.23 2.12 31.83%
Adjusted Per Share Value based on latest NOSH - 153,822
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 848.62 745.63 695.29 569.62 503.74 332.14 282.20 20.12%
EPS 62.01 48.02 29.64 19.95 15.08 10.73 7.53 42.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7973 6.9128 3.1625 2.4196 1.9358 1.9257 1.8296 32.23%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 5.04 5.01 4.70 4.08 3.56 6.65 6.65 -
P/RPS 0.52 0.58 0.58 0.62 0.61 1.73 2.03 -20.29%
P/EPS 7.14 9.02 13.70 17.67 20.40 53.54 76.26 -32.59%
EY 14.00 11.09 7.30 5.66 4.90 1.87 1.31 48.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 1.28 1.46 1.59 2.98 3.14 -27.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 16/08/11 25/08/10 26/08/09 28/08/08 29/08/07 29/08/06 -
Price 6.37 4.70 4.16 4.60 3.50 6.65 6.65 -
P/RPS 0.66 0.54 0.52 0.70 0.60 1.73 2.03 -17.06%
P/EPS 9.03 8.46 12.13 19.92 20.06 53.54 76.26 -29.90%
EY 11.08 11.82 8.25 5.02 4.99 1.87 1.31 42.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 1.14 1.64 1.56 2.98 3.14 -24.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment